Valuation Exail Technologies Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 14:19:51 2026-07-03 EDT			5-day change	1st Jan Change
130.40 ^EUR	+7.86%		+10.51%	+63.82%

11:26pm	Exail Technologies Ends Exclusive Takeover Talks with Safran	MT
07-03	Exail and Safran end talks on possible acquisition	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	283.5	341.7	328.1	295	1,383	2,079	-	-
Change	-	20.53%	-3.98%	-10.1%	368.87%	50.33%	-	-
Enterprise Value (EV) ¹	383.7	650.6	602.2	552.9	1,380	2,290	2,242	2,168
Change	-	69.58%	-7.44%	-8.18%	149.6%	65.94%	-2.13%	-3.28%
P/E	6.1x	-58.2x	20.7x	-81x	464x	92.1x	32.7x	24.3x
PBR	4.76x	3.21x	2.51x	2.46x	3.35x	3.92x	3.58x	3.17x
PEG	-	1x	-0x	1x	-3x	0x	0x	0.7x
Capitalization / Revenue	1.59x	1.9x	1.02x	0.79x	2.89x	3.61x	2.84x	2.41x
EV / Revenue	2.15x	3.62x	1.87x	1.48x	2.88x	3.98x	3.06x	2.51x
EV / EBITDA	12.7x	17.8x	9.25x	7.49x	13.4x	17.1x	12.1x	9.53x
EV / EBIT	24.9x	30.7x	15.1x	12.1x	19.5x	23.6x	15.6x	12x
EV / FCF	-10.3x	22.2x	25.3x	9.62x	21x	47.1x	34.6x	22.8x
FCF Yield	-9.67%	4.5%	3.96%	10.4%	4.76%	2.12%	2.89%	4.39%
Dividend per Share ²	-	-	0.27	-	-	-	-	-
Rate of return	-	-	1.4%	-	-	-	-	-
EPS ²	2.684	-0.3431	0.9324	-0.2142	0.1756	1.33	3.746	5.033
Distribution rate	-	-	29%	-	-	-	-	-
Net sales ¹	178.3	179.8	322.8	373.1	478.5	575.3	732.7	862.5
EBITDA ¹	30.2	36.5	65.1	73.82	103.3	133.9	184.7	227.5
EBIT ¹	15.39	21.16	39.94	45.52	70.75	97.05	143.3	181.2
Net income ¹	46.21	-5.869	15.89	-3.641	2.98	27.89	73.69	98.92
Net Debt ¹	100.2	308.9	274	257.9	-3.087	210.9	162.2	88.57
Reference price ²	16.38	19.98	19.30	17.36	81.50	122.50	122.50	122.50
Nbr of stocks (in thousands)	17,309	17,104	17,002	16,994	16,972	16,974	-	-
Announcement Date	3/21/22	4/17/23	3/25/24	3/25/25	3/18/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ASELSAN ELEKTRONIK SANAYI VE TICARET ANONIM SIRKETI	35.47x	7.01x	28.02x	0.19%	38.92B
PARSONS CORPORATION	25.42x	0.96x	9.78x	-.--%	6.02B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	8.19x	-0.02x	-0.18x	3.82%	3B
DATA PATTERNS (INDIA) LIMITED	97.62x	26.32x	71.47x	0.18%	2.65B
DRONESHIELD LIMITED	68.45x	6.03x	35.01x	-	1.54B
KRAKEN ROBOTICS INC.	93.75x	6.71x	29.49x	-	1.46B
INVISIO AB	29.47x	4.5x	18.31x	1.51%	1.05B
Average	51.20x	7.36x	27.42x	1.14%	7.81B
Weighted average by Cap.	38.26x	6.81x	26.62x	0.4%